[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 3.05%
YoY- -30.42%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 257,926 221,504 239,851 225,960 215,020 199,136 253,423 1.17%
PBT 41,390 35,216 42,673 36,748 36,192 33,636 53,149 -15.31%
Tax -10,280 -9,092 -12,249 -9,070 -8,814 -8,764 -12,278 -11.13%
NP 31,110 26,124 30,424 27,677 27,378 24,872 40,871 -16.59%
-
NP to SH 30,754 26,500 29,760 27,597 26,780 24,892 40,271 -16.41%
-
Tax Rate 24.84% 25.82% 28.70% 24.68% 24.35% 26.06% 23.10% -
Total Cost 226,816 195,380 209,427 198,282 187,642 174,264 212,552 4.41%
-
Net Worth 247,513 259,918 254,163 246,731 247,381 259,128 255,938 -2.20%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 15,591 - 29,326 10,443 15,706 - 27,562 -31.53%
Div Payout % 50.70% - 98.54% 37.84% 58.65% - 68.44% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 247,513 259,918 254,163 246,731 247,381 259,128 255,938 -2.20%
NOSH 194,892 195,427 195,510 195,818 196,334 196,309 196,875 -0.67%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 12.06% 11.79% 12.68% 12.25% 12.73% 12.49% 16.13% -
ROE 12.43% 10.20% 11.71% 11.19% 10.83% 9.61% 15.73% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 132.34 113.34 122.68 115.39 109.52 101.44 128.72 1.86%
EPS 15.78 13.56 15.22 14.09 13.64 12.68 20.46 -15.85%
DPS 8.00 0.00 15.00 5.33 8.00 0.00 14.00 -31.06%
NAPS 1.27 1.33 1.30 1.26 1.26 1.32 1.30 -1.54%
Adjusted Per Share Value based on latest NOSH - 195,924
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 85.89 73.76 79.87 75.25 71.60 66.31 84.39 1.17%
EPS 10.24 8.82 9.91 9.19 8.92 8.29 13.41 -16.41%
DPS 5.19 0.00 9.77 3.48 5.23 0.00 9.18 -31.55%
NAPS 0.8242 0.8655 0.8464 0.8216 0.8238 0.8629 0.8523 -2.20%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.38 2.25 2.35 2.40 2.59 2.61 2.50 -
P/RPS 1.80 1.99 1.92 2.08 2.36 2.57 1.94 -4.85%
P/EPS 15.08 16.59 15.44 17.03 18.99 20.58 12.22 15.00%
EY 6.63 6.03 6.48 5.87 5.27 4.86 8.18 -13.03%
DY 3.36 0.00 6.38 2.22 3.09 0.00 5.60 -28.79%
P/NAPS 1.87 1.69 1.81 1.90 2.06 1.98 1.92 -1.73%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 16/12/15 23/09/15 24/06/15 24/03/15 16/12/14 24/09/14 25/06/14 -
Price 2.32 2.29 2.23 2.36 2.19 2.69 2.53 -
P/RPS 1.75 2.02 1.82 2.05 2.00 2.65 1.97 -7.57%
P/EPS 14.70 16.89 14.65 16.75 16.06 21.21 12.37 12.15%
EY 6.80 5.92 6.83 5.97 6.23 4.71 8.08 -10.83%
DY 3.45 0.00 6.73 2.26 3.65 0.00 5.53 -26.92%
P/NAPS 1.83 1.72 1.72 1.87 1.74 2.04 1.95 -4.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment